254.6
Revenue¥B
177.3
186.3
198.7
211.3
218.9
232.8
243.0
257.0
273.9
295.6
262.0
6.19%
5.98%
25
9.50
Revenue growth%
9.94
9.84
10.32
12.06
11.78
13.84
10.87
13.09
11.60
11.95
17.36
11.95
11.69
47
23.36
Gross margin%
29.62
29.08
29.11
28.53
26.37
23.80
22.23
25.06
26.97
29.77
21.93
25.06
27.75
7
27.00
Operating margin%
21.86
22.32
23.28
23.22
22.52
20.61
22.82
22.28
22.54
21.99
22.17
22.28
22.42
83
15.38
Net margin%
21.57
23.21
25.16
27.73
27.16
29.25
27.04
27.65
26.12
27.87
5.68
27.65
27.10
74
15.03
P/E ratio (avg)x
10.29
11.06
12.45
12.88
13.05
14.35
13.87
14.59
14.89
14.22
18.15
14.35
13.46
74
24.59
EV/EBITx
23.24
22.01
22.91
22.59
19.73
18.66
17.61
17.27
16.59
17.87
7.302
17.61
19.19
35
25.77
FCF yield (avg)%
11.47
12.72
14.66
15.45
14.15
16.34
15.40
17.85
18.15
19.74
7.42
17.85
15.43
56
15.60
FCF margin%
10.36
11.45
14.06
16.48
17.45
15.73
15.11
15.91
13.00
11.48
8.87
15.11
14.59
33
1.459
FCF / Net incomex
1.819
1.876
2.088
2.125
2.286
2.313
2.660
2.619
2.827
2.737
0.582
2.660
2.299
16
22.67
ROIC%
1.64
0.40
0.40
0.40
0.40
0.91
3.20
1.70
4.16
6.42
7.53
3.20
1.27
25
29.12
Return on equity%
21.92
24.20
25.56
24.85
24.83
27.10
25.81
27.62
25.60
28.48
5.16
27.10
25.58
20
10.31
Return on assets%
11.90
14.43
13.10
12.06
9.93
10.17
9.12
6.66
7.16
6.34
5.57
7.16
10.05
78
133.86
EPS¥
254.55
269.46
270.29
304.22
353.69
385.24
450.76
436.97
522.09
583.01
144.58
10.51%
9.09%
—
11.03
EPS growth%
19.71
19.03
21.72
23.92
21.69
24.33
25.79
25.67
26.01
27.32
25.30
25.79
24.13
93
107.81
Bookvalue per sh¥
183.17
200.96
198.75
202.43
208.42
218.40
236.74
241.85
267.41
237.55
44.76
2.65%
1.40%
—
198.08
FCF per share¥
193.19
208.76
191.04
173.09
175.37
192.89
207.10
204.66
216.90
195.84
170.02
2.23%
(0.87%)
—
80.16
Dividend per sh¥
97.03
109.49
111.39
106.53
103.78
108.05
122.44
129.05
122.36
133.04
126.35
5.09%
4.53%
—
10.65
Div yield (avg)%
16.54
15.88
13.72
12.25
10.49
12.19
11.55
13.86
14.51
11.73
15.82
12.19
12.98
65
6.72
Payout ratio%
30.28
30.42
32.16
29.16
26.85
29.78
32.69
30.58
28.22
26.95
21.09
29.78
30.03
21
0.572
Shares (diluted)B
0.904
0.924
0.909
1.014
1.080
1.298
1.371
1.407
1.456
1.443
0.600
5.96%
5.14%
93
27.67
Buyback yield%
12.57
13.36
14.02
13.23
11.90
9.80
8.78
8.19
10.59
9.42
25.79
9.42
11.24
83
1.634
D/E ratiox
2.046
2.183
2.403
2.442
2.488
2.413
2.317
2.529
2.366
2.262
1.262
2.366
2.384
24
237.6
Enterprise value¥B
426.2
496.1
536.7
600.0
672.7
686.3
782.9
758.5
832.4
944.4
62.23
7.02%
9.89%
65
50.60
LT debt¥B
404.2
482.5
480.8
525.7
530.3
631.6
625.8
625.5
626.8
695.1
245.8
5.56%
7.23%
22
Revenue
¥295.6B
5.98%
1.00×
Cost of revenue
¥173.5B
5.71%
0.97×
Operating expenses
¥35.63B
7.30%
1.13×
Goodwill & intangibles
16.14%